| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
45.16 M |
53.61 M |
63.50 M |
78.78 M |
75.62 M |
| Depreciation & Depletion |
30.56 M |
39.48 M |
49.98 M |
54.87 M |
54.40 M |
| Amortization of Intangible Assets |
14.60 M |
14.13 M |
13.51 M |
23.91 M |
21.22 M |
| Deferred Income Taxes and Investment Tax credity |
31.67 M |
19.63 M |
23.05 M |
0.00 |
0.00 |
| Deferred Income Taxes |
31.67 M |
19.63 M |
23.05 M |
0.00 |
0.00 |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
16.18 M |
23.97 M |
59.82 M |
-43.49 M |
-76.62 M |
| Funds from Operations |
-67.91 M |
-18.44 M |
-79.76 M |
-19.01 M |
61.50 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
36.28 M |
-64.64 M |
-25.15 M |
-45.29 M |
-10.37 M |
| Incline (Decline) in Receivables |
9.43 M |
16.84 M |
-31.38 M |
-40.79 M |
-11.30 M |
| Incline (Decline) in Inventories |
95.38 M |
-51.65 M |
9.76 M |
882,000.00 |
-6.86 M |
| Incline (Decline) in Accounts Payable |
-65.46 M |
-24.45 M |
-5.39 M |
7.37 M |
21.57 M |
| Incline (Decline) in Income Taxes Payable |
-1.62 M |
2.76 M |
-1.60 M |
-6.97 M |
-14.12 M |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
-1.45 M |
-8.15 M |
3.46 M |
-5.78 M |
336,000.00 |
| Net Cash Flow/Operating Activities |
-31.63 M |
-83.07 M |
-104.90 M |
-64.30 M |
51.13 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Inventories |
2.02 M |
589,000.00 |
9.71 M |
3.50 M |
10.81 M |
| Decrease in Investments |
3.26 M |
6.99 M |
25.71 M |
3.23 M |
0.00 |
| Disposal of Fixed Assets |
102.48 M |
5.67 M |
10.93 M |
1.40 M |
3.85 M |
| Other Uses - Investing |
-1.50 M |
-1.50 M |
-33.51 M |
-60.24 M |
-99.71 M |
| Other Sources - Investing |
1.50 M |
1.50 M |
33.51 M |
60.24 M |
99.71 M |
| Net Cash Flow - Investing |
-91.84 M |
-6.42 M |
-31.83 M |
-10.39 M |
6.48 M |
| Proceeds from Stock Options |
2.16 M |
3.91 M |
4.72 M |
7.64 M |
12.47 M |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
-998,000.00 |
-283,000.00 |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
4.05 M |
58.21 M |
76.01 M |
| Long Term Borrowings |
0.00 |
0.00 |
69.00 M |
165.00 M |
0.00 |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
0.00 |
0.00 |
69.00 M |
0.00 |
0.00 |
| Cash Dividends Paid Total |
0.00 |
0.00 |
17.40 M |
34.67 M |
34.76 M |
| Common Dividends (Cash) |
0.00 |
0.00 |
17.40 M |
34.67 M |
34.76 M |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
0.00 |
0.00 |
0.00 |
86.50 M |
0.00 |
| Other Uses - Financing |
0.00 |
0.00 |
0.00 |
-15.88 M |
-169,000.00 |
| Net Cash Flow - Financing |
2.16 M |
2.91 M |
-12.96 M |
118.04 M |
-80.67 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |